2012 Q2 Form 10-Q Financial Statement
#000110465912041185 Filed on June 01, 2012
Income Statement
Concept | 2012 Q2 | 2012 Q1 | 2011 Q1 |
---|---|---|---|
Revenue | $102.6M | $30.24M | $13.16M |
YoY Change | 58.64% | 129.84% | |
Cost Of Revenue | $5.900M | $6.500M | $2.600M |
YoY Change | 59.46% | 150.0% | |
Gross Profit | $96.70M | $23.80M | $10.60M |
YoY Change | 58.52% | 124.53% | |
Gross Profit Margin | 94.27% | 78.69% | 80.55% |
Selling, General & Admin | $5.000M | $6.100M | $3.900M |
YoY Change | -52.83% | 56.41% | |
% of Gross Profit | 5.17% | 25.63% | 36.79% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $27.88M | $28.03M | $18.62M |
YoY Change | 31.11% | 50.54% | |
% of Gross Profit | 28.83% | 117.76% | 175.64% |
Operating Expenses | $45.20M | $46.07M | $29.30M |
YoY Change | 10.27% | 57.23% | |
Operating Profit | $57.39M | -$15.82M | -$16.14M |
YoY Change | 142.35% | -1.96% | |
Interest Expense | $990.0K | $1.690M | $0.00 |
YoY Change | 638.81% | ||
% of Operating Profit | 1.73% | ||
Other Income/Expense, Net | -$847.0K | -$1.683M | $8.000K |
YoY Change | 551.54% | -21137.5% | |
Pretax Income | $56.54M | -$17.50M | -$16.10M |
YoY Change | 140.1% | 8.7% | |
Income Tax | $168.9M | $0.00 | $0.00 |
% Of Pretax Income | 298.76% | ||
Net Earnings | -$112.4M | -$17.50M | -$16.10M |
YoY Change | -577.2% | 8.7% | |
Net Earnings / Revenue | -109.55% | -57.86% | -122.35% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | -$17.03M | -$2.652M | -$2.439M |
COMMON SHARES | |||
Basic Shares Outstanding | 66.42M shares | ||
Diluted Shares Outstanding |
Balance Sheet
Concept | 2012 Q2 | 2012 Q1 | 2011 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $11.70M | $9.200M | |
YoY Change | |||
Cash & Equivalents | $11.69M | $9.194M | $4.125M |
Short-Term Investments | |||
Other Short-Term Assets | $17.70M | $5.700M | |
YoY Change | |||
Inventory | $6.500M | $6.208M | |
Prepaid Expenses | $4.560M | ||
Receivables | $20.92M | ||
Other Receivables | |||
Total Short-Term Assets | $55.10M | $42.31M | |
YoY Change | |||
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $726.2M | $644.3M | |
YoY Change | |||
Goodwill | |||
YoY Change | |||
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $9.907M | $2.000M | |
YoY Change | |||
Total Long-Term Assets | $736.1M | $646.3M | |
YoY Change | |||
TOTAL ASSETS | |||
Total Short-Term Assets | $55.10M | $42.31M | |
Total Long-Term Assets | $736.1M | $646.3M | |
Total Assets | $791.2M | $688.6M | |
YoY Change | |||
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $27.10M | $49.43M | |
YoY Change | |||
Accrued Expenses | $63.00M | $50.48M | |
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | |
YoY Change | |||
Long-Term Debt Due | $25.00M | ||
YoY Change | |||
Total Short-Term Liabilities | $90.47M | $147.7M | |
YoY Change | |||
LONG-TERM LIABILITIES | |||
Long-Term Debt | $151.7M | $264.0M | |
YoY Change | |||
Other Long-Term Liabilities | $10.00M | $655.0K | |
YoY Change | |||
Total Long-Term Liabilities | $151.7M | $272.9M | |
YoY Change | |||
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $90.47M | $147.7M | |
Total Long-Term Liabilities | $151.7M | $272.9M | |
Total Liabilities | $242.2M | $420.6M | |
YoY Change | |||
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$166.9M | ||
YoY Change | |||
Common Stock | $537.0M | ||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $370.1M | $268.0M | |
YoY Change | |||
Total Liabilities & Shareholders Equity | $791.2M | $688.6M | |
YoY Change |
Cashflow Statement
Concept | 2012 Q2 | 2012 Q1 | 2011 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$112.4M | -$17.50M | -$16.10M |
YoY Change | -577.2% | 8.7% | |
Depreciation, Depletion And Amortization | $27.88M | $28.03M | $18.62M |
YoY Change | 31.11% | 50.54% | |
Cash From Operating Activities | $25.70M | $34.30M | $26.70M |
YoY Change | -36.23% | 28.46% | |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$111.7M | -$72.50M | -$52.40M |
YoY Change | 123.85% | 38.36% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$111.7M | -$72.50M | -$52.40M |
YoY Change | 123.85% | 38.36% | |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 88.60M | 40.00M | 17.90M |
YoY Change | 453.75% | 123.46% | |
NET CHANGE | |||
Cash From Operating Activities | 25.70M | 34.30M | 26.70M |
Cash From Investing Activities | -111.7M | -72.50M | -52.40M |
Cash From Financing Activities | 88.60M | 40.00M | 17.90M |
Net Change In Cash | 2.600M | 1.800M | -7.800M |
YoY Change | -59.37% | -123.08% | |
FREE CASH FLOW | |||
Cash From Operating Activities | $25.70M | $34.30M | $26.70M |
Capital Expenditures | -$111.7M | -$72.50M | -$52.40M |
Free Cash Flow | $137.4M | $106.8M | $79.10M |
YoY Change | 52.33% | 35.02% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2011Q1 | us-gaap |
Pro Forma Weighted Average Shares Outstanding Diluted
ProFormaWeightedAverageSharesOutstandingDiluted
|
65634353 | shares |
CY2012Q1 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
272896000 | USD |
CY2012Q1 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
655000 | USD |
CY2012Q1 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
13473000 | USD |
CY2012Q1 | us-gaap |
Asset Retirement Obligations Noncurrent
AssetRetirementObligationsNoncurrent
|
8206000 | USD |
CY2012Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
147718000 | USD |
CY2012Q1 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
216000 | USD |
CY2012Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
28027000 | USD |
CY2012Q1 | us-gaap |
Asset Retirement Obligation Accretion Expense
AssetRetirementObligationAccretionExpense
|
134000 | USD |
CY2011Q1 | us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
-7792000 | USD |
CY2011Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
17870000 | USD |
CY2011Q1 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
-300000 | USD |
CY2011Q1 | us-gaap |
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
|
18000000 | USD |
CY2011Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-52392000 | USD |
CY2011Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
26730000 | USD |
CY2011Q1 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
3000 | USD |
CY2011Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
7282000 | USD |
CY2011Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
-7028000 | USD |
CY2011Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
77000 | USD |
CY2011Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
352000 | USD |
CY2011Q1 | us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
-412000 | USD |
CY2011Q1 | us-gaap |
Amortization Of Financing Costs
AmortizationOfFinancingCosts
|
179000 | USD |
CY2012Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
9194000 | USD |
CY2011Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
4125000 | USD |
CY2011Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
7344000 | USD |
CY2010Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
11917000 | USD |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Continuing Operations
NetCashProvidedByUsedInContinuingOperations
|
1850000 | USD |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
40000000 | USD |
CY2012Q1 | us-gaap |
Proceeds From Issuance Of Redeemable Convertible Preferred Stock
ProceedsFromIssuanceOfRedeemableConvertiblePreferredStock
|
40000000 | USD |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-72466000 | USD |
CY2012Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
34316000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
|
40000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
1186000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
|
161000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
495000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
1918000 | USD |
CY2012Q1 | us-gaap |
Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
|
-2747000 | USD |
CY2011Q1 | us-gaap |
Share Based Compensation
ShareBasedCompensation
|
650000 | USD |
CY2011Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
18618000 | USD |
CY2011Q1 | us-gaap |
Asset Retirement Obligation Accretion Expense
AssetRetirementObligationAccretionExpense
|
47000 | USD |
CY2012Q1 | us-gaap |
Pro Forma Weighted Average Shares Outstanding Diluted
ProFormaWeightedAverageSharesOutstandingDiluted
|
65634353 | shares |
CY2012Q1 | us-gaap |
Weighted Average Basic Shares Outstanding Pro Forma
WeightedAverageBasicSharesOutstandingProForma
|
65634353 | shares |
CY2012Q1 | us-gaap |
Diluted Earnings Per Share Pro Forma
DilutedEarningsPerShareProForma
|
-0.16 | |
CY2012Q1 | us-gaap |
Basic Earnings Per Share Pro Forma
BasicEarningsPerShareProForma
|
-0.16 | |
CY2012Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
-1683000 | USD |
CY2012Q1 | us-gaap |
Interest Expense
InterestExpense
|
1690000 | USD |
CY2012Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-15824000 | USD |
CY2012Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
46068000 | USD |
CY2012Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
6064000 | USD |
CY2012Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
30244000 | USD |
CY2012Q1 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
105000 | USD |
CY2011Q1 | us-gaap |
Weighted Average Basic Shares Outstanding Pro Forma
WeightedAverageBasicSharesOutstandingProForma
|
65634353 | shares |
CY2011Q1 | us-gaap |
Diluted Earnings Per Share Pro Forma
DilutedEarningsPerShareProForma
|
-0.15 | |
CY2011Q1 | us-gaap |
Basic Earnings Per Share Pro Forma
BasicEarningsPerShareProForma
|
-0.15 | |
CY2011Q1 | us-gaap |
Nonoperating Income Expense
NonoperatingIncomeExpense
|
8000 | USD |
CY2011Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-16140000 | USD |
CY2011Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
29299000 | USD |
CY2011Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
3904000 | USD |
CY2011Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
13159000 | USD |
CY2011Q1 | us-gaap |
Other Sales Revenue Net
OtherSalesRevenueNet
|
54000 | USD |
CY2012Q1 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
50477000 | USD |
CY2012Q1 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
49425000 | USD |
CY2012Q1 | us-gaap |
Assets
Assets
|
688609000 | USD |
CY2012Q1 | mpo |
Security Deposit And Other Assets Noncurrent
SecurityDepositAndOtherAssetsNoncurrent
|
1663000 | USD |
CY2012Q1 | us-gaap |
Commodity Contract Asset Noncurrent
CommodityContractAssetNoncurrent
|
374000 | USD |
CY2012Q1 | us-gaap |
Assets Current
AssetsCurrent
|
42309000 | USD |
CY2012Q1 | us-gaap |
Commodity Contract Asset Current
CommodityContractAssetCurrent
|
517000 | USD |
CY2012Q1 | us-gaap |
Inventory Net
InventoryNet
|
6208000 | USD |
CY2012Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
4560000 | USD |
CY2012Q1 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
20915000 | USD |
CY2011Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
624656000 | USD |
CY2011Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
253300000 | USD |
CY2011Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
695000 | USD |
CY2011Q4 | us-gaap |
Derivative Liabilities Noncurrent
DerivativeLiabilitiesNoncurrent
|
10178000 | USD |
CY2011Q4 | us-gaap |
Asset Retirement Obligations Noncurrent
AssetRetirementObligationsNoncurrent
|
7627000 | USD |
CY2011Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
85854000 | USD |
CY2011Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
37524000 | USD |
CY2011Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
35731000 | USD |
CY2011Q4 | us-gaap |
Assets
Assets
|
624656000 | USD |
CY2011Q4 | mpo |
Security Deposit And Other Assets Noncurrent
SecurityDepositAndOtherAssetsNoncurrent
|
1879000 | USD |
CY2011Q4 | us-gaap |
Commodity Contract Asset Noncurrent
CommodityContractAssetNoncurrent
|
588000 | USD |
CY2011Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
23792000 | USD |
CY2011Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
2642000 | USD |
CY2011Q4 | us-gaap |
Inventory Net
InventoryNet
|
5713000 | USD |
CY2011Q4 | us-gaap |
Commodity Contract Asset Current
CommodityContractAssetCurrent
|
4957000 | USD |
CY2011Q4 | us-gaap |
Assets Current
AssetsCurrent
|
48110000 | USD |
CY2012Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
Midstates Petroleum Company, Inc. | |
CY2012Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001533924 | |
CY2012Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2012Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2012-03-31 | |
CY2012Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2012Q1 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
No | |
CY2012Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2012Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
66420332 | shares |
CY2012Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2012 | |
CY2012Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2012Q1 | us-gaap |
Interest Expense Other
InterestExpenseOther
|
762000 | USD |